OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-12-31-accounts

Page
Report ofthe Trustees 1 to 5
independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet 8 to 9
Notes to the Financial Statements 10 to 19
Detailed Statement of Financial Activities 20

31.12.23 31.1222 31.1222
Unrestricted Restricted Total Total
funds funds funds funds
Notes 8 8 E E
INCOME AND ENDOWMENTS FROM
Donations and legacies 3 31,006 31,006 34,881
Other income 4 17,133 17,133 14~
Total 48,139 48,139 49,035
EXPENDITURE ON
Charitable
activities
5
Church related costs 28,126 28,126 35,991
Giving 3.564
'
Total 31,690 31.690 85,991-"@~
NET INCOME 16,449 16,449
" ''.
.I.
'1,3 "
RECONCILIATION
OF FUNDS
Total funds brought forward
265,512 265;512: ' ~'.
S.:.i'=tf.~u""
TOTAL FUNDS CARRIED FORWARD 281,961 „':@'1'QFI"
31.12.23 31.12.22
Unrestricted Restricted Total Total
Notes funds
f
funds
f
funds
f.
funds
f
FIXEDASSETS
Tangible assets 11 291,269 291,269 291,269
12 5,152
49,568
5,152
49,568
4i537
37,774'
54,720 54,720 42,311
CREDITORS
Amounts
falling due within one year
13 (7,528) (7,528) '(6;867) "+~Sf@;3
NET CURRENT ASSETS 47,192 47,192 35,'444
TOTAL ASSETSLESSCURRENT
LIABILITIES
338,461 338,461;3/6,"716+H'
CREDITORS ,.Issr
Amounts
falling due after more than one
year
14 (56,500) (56B500):„":,
.(614M1
' .
'
NET ASSETS 281,961 '28'1,961B,
'-'fh
' xh
4
~612B
'TOTAL FUNDS
FUNDS
Unrestricted
funds
17 I
28)~461r "
'.' jS1t

31.12.23
E
31.12.22
f
Donations 19,299 15,972
Gift aid donations 9,365 15,114
Income tax recoverable 2,342 3,595
31,006 34,681

Support
Direct costs (see
Costs note 6) Totals
E
Church related costs 27,225 901 28,126
Giving 3,564
30,789
901 3,564
31,'690
';,

No employees
received emoluments
No employees
received emoluments
No employees
received emoluments
in excess of660,000
10. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVlllES
Un
stricted
~, Tolal
INCOME AND ENDOWMENTS
Donations
and legacies
FROM
34,661
34'
Other income 14,354 14+5'4, -='
Total 49,035 ~4I~:
EXPENDITURE ON
Charitable
activities
Church related costs 35,991
NET INCOME 13,044
"k' "'+
RECONCILIATION
OF FUNDS
Total funds brought forward 252,468
TOTAL FUNDS CARRIED FORWARD

Equipment,
fixtures
Freehold and
property
E
fittings
8
Totals
f
COST
At 1 January 2023 and
31 December 2023 291,267 14,440 305,707
DEPRECIATION
At 1 January 2023 and
31 December 2023 14,438 14;438
NET BOOK VALUE
At 31 December 2023 291,267 2 291,269
At 31 December 2022 291,267 2 291,269

DEBTORS:AMOUNTS FALUNG DUE WITHIN ONE YEAR 31.1223:, ,;-;;i3 @12. -'
Other debtors -'2,522'8.
Prepayments
~%-' PI52

31.12.23
f
31.12.22
Bank loans and overdrafis (see note 15)
Other creditors
5,002
92
5,002
188
Accrued expenses 2,434 1,677
7,528 6,867
14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.12.23
f
31.12.22
Bank loans (see note 15) 56,500 61,201
15. LOANS
An analysis ofthe maturity ofloans is given below:
31.12.23
f
31.12.22
Amounts
falling due within one year on demand:
Bank loans
5,002 5;002'.
Amounts
falling due in more than five years
Repayable by instalments:
Bank loans more 5yr by instal 56,500 --. ...6$g20$

Net
movement At
At 1.1.23 in funds 31.12.23
Unrestricted funds E E
General
fund
265,512 16,449 281,961 .. :;:~A„-(,t1
TOTAL FUNDS 265,512 16,449 281;961;, ',QQ&PQg;~i-" .
Net movement in funds, induded in the above are as follows:
Unrestricted funds Incoming
resources
Resources
Movement
expended:in:funds
E
'
'E
. 9
General fund 48,139 (31,690) .'16;449
TOTAL FUNDS 48,139 (31,690) ' ., ' 16„'449
Comparatives for movement in funds
' Net. -;~tr
move
At'1.1.22.,;:;;;-'
'fu ds
"
Unrestricted funds
General fund
2';W~ .&&-'-
TOTAL FUNDS 1'@
Comparative net movement in funds, iifdiuded in . '
Unrestricted funds
General fund
TOTALFUNDS

Net
movement At &~;.&4'i '„'4g",-
At 1.1.22
E
Unrestricted
General fund
funds 252,468 29,493,-281;96,1,
'
TOTAL FUNDS 252,468 29,493 281,961
Incoming Resources
Movementrt
resources expended
in,funds'
Unrestricted
General fund
funds E
97,174
E
' -'.E' J-,
'
'4 'A'
(67,681),„'-29~8,
TOTALFUNDS 97,174 ' v
CK'fl.gj
(67,681)','-~29';493™
!v

D tail
t
ent fFin
n 'al Activiti
for the Year Ended
1 December 202
D tail
t
ent fFin
n 'al Activiti
for the Year Ended
1 December 202
D tail
t
ent fFin
n 'al Activiti
for the Year Ended
1 December 202
31.12.23 31.12.22:,!i'-' 31.12.22:,!i'-'
Unrestricted Restricted Total Total
funds
f
funds
f
fundsf funds
INCOME AND ENDOWMENTS I
Donations
and legacies
Donations
Gift aid donations
Income tax recoverable
19,299
9,365
2,342
- 19,299
9,365
2,342
-14'?g,
1;51q14,
!'„:3;89$
31,006 31,006 ' ' 34.",68
Other income
Interest received
Rent receivable
Room hire
380
14,518
2,235
380, .':;j's(18
14;518:":,
~ 3638
2';235
", 'r:.'.,
700
17,133 17133,„';,'1
Total incoming resources 48,139 .-:48;139~"
EXPENDITURE t"j.
„.~,s P,
Charitable
activities
Wages
Pensions
Building costs
Rental expenses
Other operating
Giving: General
induding
expenses
fund
interest 6,510,, ': -.",:~~%.&
18;716;-':,,';:.„,
-'
-
' 6
1
)t7.
Support costs
Governance costs
Independent
examiner
Total resources expended
Net income